XHKG1862
Market cap6mUSD
Dec 23, Last price
0.03HKD
1D
0.00%
Jan 2017
-98.98%
IPO
-99.28%
Name
Jingrui Holdings Ltd
Chart & Performance
Profile
Jingrui Holdings Limited, an investment holding company, engages in property development business in the People's Republic of China. It operates through Property Development Platform, Capital Platform, and All Other Platforms segments. The company develops residential and commercial properties. It also invests in office buildings and apartments; and provides management and security services to residential and commercial properties. In addition, the company is involved in building decoration engineering, urban infrastructure development, customized decoration, property land investment, hardware and building materials, and information technology businesses. Jingrui Holdings Limited was founded in 1993 and is headquartered in Shanghai, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 7,294,475 -7.76% | 7,907,906 -41.65% | 13,551,644 6.02% | |||||||
Cost of revenue | 7,433,248 | 9,275,706 | 12,342,898 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (138,773) | (1,367,800) | 1,208,746 | |||||||
NOPBT Margin | 8.92% | |||||||||
Operating Taxes | 125,819 | 186,439 | 646,445 | |||||||
Tax Rate | 53.48% | |||||||||
NOPAT | (264,592) | (1,554,239) | 562,301 | |||||||
Net income | (1,721,220) -59.76% | (4,277,880) -1,186.27% | 393,813 -58.90% | |||||||
Dividends | (45,274) | (350,867) | ||||||||
Dividend yield | 12.72% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 13,254,469 | 14,431,294 | 12,197,677 | |||||||
Long-term debt | 4,610,968 | 5,343,913 | 11,189,616 | |||||||
Deferred revenue | 5,115,976 | |||||||||
Other long-term liabilities | (5,115,976) | 1,034,876 | ||||||||
Net debt | 14,011,718 | 15,689,155 | 8,545,848 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,344,532 | 358,516 | (4,844,668) | |||||||
CAPEX | (2,524) | (13,105) | (8,748) | |||||||
Cash from investing activities | 270,827 | 729,639 | 43,118 | |||||||
Cash from financing activities | (1,974,973) | (2,627,539) | (3,881,587) | |||||||
FCF | 50 | (4,038,766) | (1,617,489) | |||||||
Balance | ||||||||||
Cash | 961,489 | 1,456,785 | 11,979,424 | |||||||
Long term investments | 2,892,230 | 2,629,267 | 2,862,021 | |||||||
Excess cash | 3,488,995 | 3,690,657 | 14,163,863 | |||||||
Stockholders' equity | 3,780,816 | 5,733,586 | 10,573,763 | |||||||
Invested Capital | 18,555,399 | 19,111,783 | 22,813,139 | |||||||
ROIC | 2.58% | |||||||||
ROCE | 3.50% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 1,537,204 | 1,535,896 | 1,594,288 | |||||||
Price | 0.04 | 1.73 -18.78% | ||||||||
Market cap | 59,951 | 2,758,117 -7.79% | ||||||||
EV | 18,123,884 | 16,502,466 | ||||||||
EBITDA | (117,599) | (1,162,163) | 1,192,419 | |||||||
EV/EBITDA | 13.84 | |||||||||
Interest | 750,736 | 1,245,459 | 859,158 | |||||||
Interest/NOPBT | 71.08% |